19-0179 GE REV A.xlsx
XLSX spreadsheet 19 KB Posted
- Solicitation number
- N4008520R4044
View the file
Other files
| File | Type | Posted |
|---|---|---|
| 19-0161 DWG REV A.pdf | ||
| Amnd 0002 20R4044 FINAL.pdf | ||
| 19-0178 DWG REV A.pdf | ||
| 19-0169 GE REV A.xlsx | XLSX spreadsheet | |
| 20-0022 SOW Phase 3 REV A.pdf | ||
| CLNC 02 82 30 RE-ESTABLISH VEGETATION.pdf | ||
| 20-0022 SITE MAP.pdf | ||
| 31 05 19 GEOTEXTILE.pdf | ||
| 19-0177 DWG REV.pdf | ||
| 19-0158 DWG REV A.pdf | ||
| 19-0169 SOW REV A.pdf | ||
| 19-0179 DWG REV A.pdf | ||
| PRICE PROPOSAL FORM.pdf | ||
| Waiver.pdf | ||
| Amnd 0001 20R4044 FINAL.pdf | ||
| Master PPI Form Template.xls | XLS spreadsheet | |
| RFP Training Road Repairs Phase 3.pdf |
Show all 17
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Sheet1
| REPAIR EROSION WILSON BLVD OVERPASS |
| 19-0179 |
| Prepared by Doug Zimbelman |
| UNIT COSTS | TOTAL COSTS | ||||||||
| ITEM DESCRIPTION | QTY | UNIT OF MEASURE | MATERIAL | LABOR | EQUIPMENT | MATERIAL | LABOR | EQUIPMENT | TOTAL |
| DEMO | |||||||||
| ABANDON SEWER LINE | 0 | SF | $ 12.65 | $ 6.50 | $0.00 | $0.00 | $0.00 | ||
| DISPOSAL | 1 | LS | $ 6,600.00 | $ 2,450.00 | $6,600.00 | $2,450.00 | $9,050.00 | ||
| INSTALL | |||||||||
| PED BRIDGES | 0 | SF | $ 43.75 | $ 15.75 | $ 11.40 | $0.00 | $0.00 | $0.00 | $0.00 |
| CONCRETE | 0 | CY | $ 210.00 | $ 147.00 | $ 12.30 | $0.00 | $0.00 | $0.00 | $0.00 |
| BACKFILL | 14640 | LCY | $ 24.00 | $ 8.50 | $ 10.20 | $351,360.00 | $124,440.00 | $149,328.00 | $625,128.00 |
| ABC | 0 | TON | $ 39.00 | $ 14.50 | $ 12.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| RIP RAP | 0 | TON | $ 83.00 | $ 18.00 | $ 7.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| ASPHALT | 0 | TON | $ 98.00 | $ 32.00 | $ 14.40 | $0.00 | $0.00 | $0.00 | $0.00 |
| CULVERT PIPE | 0 | LF | $ 285.00 | $ 52.00 | $ 23.50 | $0.00 | $0.00 | $0.00 | $0.00 |
| ORDINANCE TECH | 0 | EA | $ 1,200.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| CLEARING | 0 | ACRE | $ 7,975.00 | $ 10,425.00 | $ 18,400.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| SEEDING | 18.2 | ACRE | $ 1,650.00 | $ 1,320.00 | $ 605.00 | $30,030.00 | $24,024.00 | $11,011.00 | $65,065.00 |
| CONCRETE MAT | 0 | SF | $ 75.00 | $ 25.00 | $ 15.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| HEADWALL | 0 | EA | $ 12,000.00 | $ 52.00 | $ 23.50 | $0.00 | $0.00 | $0.00 | $0.00 |
| Total Direct Costs | $381,390.00 | $155,064.00 | $162,789.00 | |||
| 100 | $381,390.00 | |||||
| 72 | $111,646.08 | |||||
| 100 | $162,789.00 | |||||
| 5 | $19,069.50 | |||||
| Sales Tax (%) | 0 | $0.00 | ||||
| Contingencies (%) | 0 | $0.00 | $0.00 | $0.00 | ||
| Adjusted Total Direct Costs | $400,459.50 | $111,646.08 | $162,789.00 | |||
| Installing Contractor Markups | ||||||
| Material Handling (%) | 0 | $0.00 | ||||
| Equipment Handling (%) | 0 | $0.00 | ||||
| Worker's Comp Insurance(%) | 0 | $0.00 | ||||
| Fixed Overhead (%) | 0 | $0.00 | ||||
| Variable Overhead (%) | 12 | $13,397.53 | ||||
| Profit (%) | 30 | $120,137.85 | $37,513.08 | $48,836.70 | ||
| Installing Contractor Total Costs | $520,597.35 | $162,556.69 | $211,625.70 | |||
| Installing Contractor Total Project Cost | $894,779.74 | |||||
| General Contractor Markups | ||||||
| Overhead and Profit (%) | 20.0 | $178,955.95 | ||||
| Bond (%) | 1.0 | $10,737.36 | ||||
| General Contractor Total Project Cost | $1,084,473.05 |
Measurements
| Item | Length (FT) | Width (FT) | Depth (FT) | SQ FT | SQ YD | CU YD | Tonnage | Acreage |
| ABC | 10 | 27 | 0.5 | 270 | 30 | 5 | 9.5 | 0.01 |
| BACKFILL | 10 | 27 | 6 | 270 | 30 | 60 | 114 | 0.01 |
| AGGREGATE BASE | 20 | 50 | 1 | 1000 | 111.1111111111 | 37.037037037 | 70.3703703704 | 0.02 |
| 8 IN BINDER COURSE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00 |
| 4 IN BINDER COURSE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00 |
| 2 IN ASPHALT | 10 | 27 | 0.1667 | 270 | 30 | 1.667 | 3.1673 | 0.01 |
| CONCRETE | 4 | 4 | 44 | 16 | 1.7777777778 | 26.0740740741 | 49.5407407407 | 0.0003681546 |
| SUM | 1826 | 202.8888888889 | 129.7781111111 | 246.5784111111 | 0.0420156466 |
File details come from the government source that posted it. Updated .